[MULPHA] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[MULPHA] MULPHA INTERNATIONAL BHD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 4.67%
YoY- 209.0%
Quarter Report
Latest QR
Upcoming QR
MULPHA's Result
MULPHA's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 749,633 784,904 897,637 999,937 1,042,565 1,170,015 1,316,648 -31.32%
PBT 362,243 308,614 436,863 500,918 481,369 452,215 236,915 32.75%
Tax -89,466 -72,885 -68,607 -79,342 -78,806 -83,026 -15,830 217.62%
NP 272,777 235,729 368,256 421,576 402,563 369,189 221,085 15.05%
-
NP to SH 272,509 235,699 368,361 421,726 402,895 369,315 221,063 14.98%
-
Tax Rate 24.70% 23.62% 15.70% 15.84% 16.37% 18.36% 6.68% -
Total Cost 476,856 549,175 529,381 578,361 640,002 800,826 1,095,563 -42.59%
-
Net Worth 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 1.98%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 3,303,288 3,255,368 3,264,952 3,261,758 3,188,350 3,316,140 3,207,528 1.98%
NOSH 319,618 319,618 319,618 319,618 319,618 319,618 319,618 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 36.39% 30.03% 41.03% 42.16% 38.61% 31.55% 16.79% -
ROE 8.25% 7.24% 11.28% 12.93% 12.64% 11.14% 6.89% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 234.65 245.69 280.98 313.00 326.34 366.23 412.13 -31.32%
EPS 85.30 73.78 115.30 132.01 126.11 115.60 69.20 14.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.34 10.19 10.22 10.21 9.98 10.38 10.04 1.98%
Adjusted Per Share Value based on latest NOSH - 319,618
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 240.79 252.12 288.33 321.19 334.88 375.82 422.92 -31.32%
EPS 87.53 75.71 118.32 135.46 129.41 118.63 71.01 14.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.6105 10.4566 10.4874 10.4771 10.2413 10.6518 10.3029 1.98%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 2.40 1.75 1.98 2.17 2.14 2.59 2.43 -
P/RPS 1.02 0.71 0.70 0.69 0.66 0.71 0.59 44.09%
P/EPS 2.81 2.37 1.72 1.64 1.70 2.24 3.51 -13.79%
EY 35.54 42.16 58.23 60.83 58.93 44.63 28.48 15.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.17 0.19 0.21 0.21 0.25 0.24 -2.79%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 27/02/19 29/11/18 29/08/18 30/05/18 28/02/18 29/11/17 -
Price 2.29 2.24 1.77 2.11 2.25 2.40 2.56 -
P/RPS 0.98 0.91 0.63 0.67 0.69 0.66 0.62 35.73%
P/EPS 2.68 3.04 1.54 1.60 1.78 2.08 3.70 -19.36%
EY 37.25 32.94 65.14 62.56 56.05 48.17 27.03 23.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.17 0.21 0.23 0.23 0.25 -8.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment